[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 13.08%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 307,948 317,860 278,203 262,885 245,906 225,800 207,454 30.22%
PBT 26,400 23,416 26,242 28,356 23,686 18,688 22,460 11.41%
Tax -3,200 -1,364 -5,611 -5,198 -3,208 -1,924 -1,994 37.19%
NP 23,200 22,052 20,631 23,157 20,478 16,764 20,466 8.74%
-
NP to SH 23,200 22,052 20,631 23,157 20,478 16,764 20,466 8.74%
-
Tax Rate 12.12% 5.83% 21.38% 18.33% 13.54% 10.30% 8.88% -
Total Cost 284,748 295,808 257,572 239,728 225,428 209,036 186,988 32.46%
-
Net Worth 168,313 163,348 156,752 152,039 144,014 148,026 143,280 11.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 22,527 15,546 23,228 - 5,546 -
Div Payout % - - 109.19% 67.13% 113.43% - 27.10% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 168,313 163,348 156,752 152,039 144,014 148,026 143,280 11.36%
NOSH 113,725 113,436 93,863 93,276 92,912 92,516 92,439 14.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.53% 6.94% 7.42% 8.81% 8.33% 7.42% 9.87% -
ROE 13.78% 13.50% 13.16% 15.23% 14.22% 11.33% 14.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 270.78 280.21 296.39 281.84 264.66 244.06 224.42 13.37%
EPS 20.40 19.44 18.32 24.83 22.04 18.12 22.14 -5.32%
DPS 0.00 0.00 24.00 16.67 25.00 0.00 6.00 -
NAPS 1.48 1.44 1.67 1.63 1.55 1.60 1.55 -3.04%
Adjusted Per Share Value based on latest NOSH - 93,311
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.60 47.06 41.19 38.92 36.41 33.43 30.72 30.21%
EPS 3.44 3.27 3.05 3.43 3.03 2.48 3.03 8.85%
DPS 0.00 0.00 3.34 2.30 3.44 0.00 0.82 -
NAPS 0.2492 0.2419 0.2321 0.2251 0.2132 0.2192 0.2121 11.37%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.50 2.14 2.45 2.39 2.60 3.30 2.50 -
P/RPS 0.92 0.76 0.83 0.85 0.98 1.35 1.11 -11.79%
P/EPS 12.25 11.01 11.15 9.63 11.80 18.21 11.29 5.60%
EY 8.16 9.08 8.97 10.39 8.48 5.49 8.86 -5.35%
DY 0.00 0.00 9.80 6.97 9.62 0.00 2.40 -
P/NAPS 1.69 1.49 1.47 1.47 1.68 2.06 1.61 3.29%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 30/04/03 25/02/03 29/10/02 30/07/02 23/04/02 25/02/02 -
Price 2.65 2.16 2.20 2.45 2.65 3.22 2.75 -
P/RPS 0.98 0.77 0.74 0.87 1.00 1.32 1.23 -14.09%
P/EPS 12.99 11.11 10.01 9.87 12.02 17.77 12.42 3.04%
EY 7.70 9.00 9.99 10.13 8.32 5.63 8.05 -2.92%
DY 0.00 0.00 10.91 6.80 9.43 0.00 2.18 -
P/NAPS 1.79 1.50 1.32 1.50 1.71 2.01 1.77 0.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment